Sony Group Corporation
Sony Group Corporation develops, designs, produces, manufactures, supplies, and sells electronic equipment, instruments, and devices for consumer, professional, and industrial use in Japan, the United States, Europe, China, the Asia-Pacific, and internationally. The company operates through Game & …
Sony Group Corporation develops, designs, produces, manufactures, supplies, and sells electronic equipment, instruments, and devices for consumer, professional, and industrial use in Japan, the United States, Europe, China, the Asia-Pacific, and internationally. The company operates through Game & Network Services, Music, Pictures, Entertainment Technology & Services, and Imaging & Sensing Solutions. It develops, designs, produces, manufactures, provides, and sells smartphones and image sensors; plans, produces, manufactures, and sells music software, performances and merchandise, song lyrics and music management, licensing, animation works, and game applications. The company is also involved in the production, acquisition, sale, and distribution of motion pictures and television programs; operates television networks and direct-to-consumer distribution services; insurance business, including life insurance and non-life insurance; internet banking; production and sale of digital software add-on content; manufacturing and sales of home video game consoles; and interchangeable lens, projectors, and medical equipment. It has a strategic partnership with TCL Electronics Holdings Limited in the home entertainment sector; and a non-binding memorandum of understanding with Taiwan Semiconductor Manufacturing Company Limited for a strategic partnership regarding the development and manufacturing of image sensors. The company was formerly known as Sony Corporation and changed its name to Sony Group Corporation in April 2021. Sony Group Corporation was incorporated in 1946 and is headquartered in Tokyo, Japan.Looks undervalued
5-year outlook: Not shown because confidence is low: EV/EBITDA (12x) is somewhat apart.
Why: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
Details and the full model are below.
Market price below modeled range
Showing the EV/EBITDA (12x) you selected on the company card, using 2.43% growth, 2.9% terminal growth and 10.4% discount. The range varies these assumptions slightly; it is illustrative, not investment advice.
Assumptions: growth 2.43%, discount rate 10.40%, terminal growth 2.90% (sector defaults). See a worked example.
Blended growth assumption: 2.4% (sector default 7.0%, own revenue history 4.4%, analyst revenue consensus -0.8%).
Analyst consensus expects revenue growth of -0.8% a year; the growth assumption used is 2.4%.
Adjust assumptions
Show the recommended model instead
Why this model: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
Compare models- Recommended: Free-cash-flow DCF — USD 34.22 (+24.3%)
-
EPS-based Gordon proxy
— not applicable
Not used: Cannot be computed: net income is zero or negative.
-
DCF (trailing free cash flow)
— USD 34.22 (+24.3%)
Not used: Not chosen: Free-cash-flow DCF ranks ahead of it for this company.
-
FCFF (steady state)
— USD 34.89 (+26.7%)
Not used: Assumes only the long-run terminal growth rate from today, so it ignores the near-term growth expected.
-
EV/EBITDA (12x)
— USD 53.60 (+94.6%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— USD 34.25 (+24.4%)
Not used: An alternative growth path (fading over 10 years) shown for comparison; the automatic choice does not use it.
-
EV/Sales (Rule of 40)
— USD 98.79 (+258.7%)
Not used: Used only when cash-flow models land far below the price; here they do not.
| Bear USD 44.82 | 38.6% |
| Base USD 53.60 | 48.6% |
| Bull USD 62.38 | 55.8% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
No chartable saved daily price history is available for this range. The chart uses stored EODHD prices only and will appear after history is saved.
More detail: quality, peers, price history, dividends and financials
Quality score: 72 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 3 of 5 years profitable | 12 / 20 |
| Cash generation | free cash flow positive in 4 of 5 years | 16 / 20 |
| Growth | revenue -7.6% a year | 4 / 20 |
| Balance sheet | net cash | 20 / 20 |
| Margins | EBITDA margin 22% | 20 / 20 |
Peers in Communication Services
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| SONY (this company) | USD 27.54 | 19.5% | – | – | – | 82 |
| DTE.DE Deutsche Telekom AG | EUR 25.87 | 49.7% | 14.4 | 2.1 | 5.5% | 82 |
| PUB.PA Publicis Groupe S.A. | EUR 102.60 | 42.0% | 15.7 | 2.5 | 3.5% | 90 |
| VOD.L Vodafone Group Public Limited Company | GBP 1.17 | 42.0% | – | 0.7 | 3.2% | 66 |
| CMCSA Comcast | USD 24.95 | 39.1% | 7.9 | 1.0 | 5.4% | 82 |
| TEF.MC Telefonica, S.A. | EUR 3.36 | 33.8% | – | – | 8.9% | 59 |
| INF.L Informa plc | GBP 8.40 | 23.0% | – | 1.9 | 2.4% | 66 |
| EMBRAC-B.ST Embracer Group AB | SEK 95.44 | 18.5% | – | 1.0 | – | 56 |
| GOOG Alphabet Inc. (Class C) | USD 281.74 | 11.7% | 14.8 | 5.1 | 0.3% | 100 |
| Peer median | 14.6 | 1.9 | ||||
Dividends
Paid in the last 12 months: USD 0.16 per share · yield 0.58% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 0.159 |
| 2025 | 0.151 |
| 2024 | 0.124 |
| 2023 | 0.112 |
| 2022 | 0.105 |
| 2021 | 0.108 |
Annual financial statement
Saved annual report · Fiscal year 2026 · Yahoo Finance annual statements · period ended 31 Mar 2026
| Revenue | USD 124,796,200,000 |
|---|---|
| EBITDA | USD 26,386,040,000 |
| EBIT | USD 14,579,490,000 |
| Net income | USD -3,268,650,000 |
| Free cash flow | USD 14,879,360,000 |
| Capital expenditures | USD -4,576,810,000 |
| Debt | USD 16,696,690,000 |
| Cash | USD 22,370,460,000 |
| Working capital | USD 9,173,670,000 |
| Shares outstanding | 6,013,190,000 |
| Reported dividends per share | USD 0.0000 |